The Discounted Cash Flow (DCF) valuation of AI Cross Inc (4476.T) is 1,284.96 JPY. With the latest stock price at 1,779.00 JPY, the upside of AI Cross Inc based on DCF is -27.8%.
Based on the latest price of 1,779.00 JPY and our DCF valuation, AI Cross Inc (4476.T) is a sell. selling 4476.T stocks now will result in a potential gain of 27.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 10.0% | 8.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1,071.23 - 1,731.97 | 1,284.96 |
| Upside | -39.8% - -2.6% | -27.8% |